Super Sales India Limited (SUPER.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+16.7%

₹1,194.58

vs ₹1,024.00 price

Levered DCF

-₹61.87

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

1.83

Grey zone

Rating

B+

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	47.84×	-145.85×	21.72×	8.32×	5.57×	19.79×	8.92×	22.2×
P/B	0.35×	0.45×	0.77×	0.54×	0.67×	0.59×	0.31×	0.49×
P/S	0.42×	0.64×	1.03×	0.64×	0.64×	0.65×	0.2×	0.45×
EV / EBITDA	8.86×	14.78×	9.17×	5.21×	3.84×	6×	4.94×	8.36×
Gross margin	22.7%	37.6%	37.8%	13.6%	43.3%	41.2%	36.3%	36.2%
Operating margin	1.9%	25.5%	5.3%	7.8%	15.0%	8.3%	3.4%	2.8%
Net margin	0.9%	-0.4%	4.7%	7.7%	11.5%	3.3%	2.3%	2.0%
Current ratio	1.6×	1.51×	1.41×	1.45×	1.5×	1.37×	1.14×	1.1×
Debt / equity	0.23×	0.15×	0.14×	0.18×	0.19×	0.26×	0.46×	0.32×
Interest coverage	0.91×	12.04×	2.87×	6.44×	10.19×	2.72×	1.04×	1.05×
Dividend yield	0.5%	0.8%	0.5%	1.3%	0.3%	0.5%	1.6%	0.6%
Payout ratio	22.1%	-121.0%	10.8%	10.7%	1.6%	8.9%	14.2%	12.9%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.7%	-0.3%	3.6%	6.5%	12.0%	3.0%	3.4%	2.2%
Return on invested capital	0.6%	14.8%	2.6%	4.5%	9.3%	3.3%	3.4%	2.3%
Return on assets	0.5%	-0.2%	2.8%	5.0%	8.8%	2.1%	2.1%	1.5%
Free cash flow yield	-7.4%	3.3%	-1.9%	6.6%	5.0%	10.2%	8.0%	0.9%
Earnings yield	2.1%	-0.7%	4.6%	12.0%	18.0%	5.1%	11.2%	4.5%
Enterprise value	₹2.8B	₹3.4B	₹5.1B	₹3B	₹3.4B	₹2.5B	₹1.4B	₹2.2B
Net debt / EBITDA	3.46×	3.7×	1.39×	1.11×	0.82×	1.82×	2.97×	3.28×
Cash conversion cycle (days)	143	139	138	106	166	204	161	153